[IWCITY] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[IWCITY] ISKANDAR WATERFRONT CITY BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 9.97%
YoY- 55.13%
Quarter Report
Latest QR
Upcoming QR
IWCITY's Result
IWCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 142,276 108,972 93,877 79,590 55,764 35,457 26,170 209.50%
PBT 944 3,075 4,242 2,030 2,012 11,332 15,465 -84.52%
Tax 760 555 880 750 516 2,871 2,169 -50.33%
NP 1,704 3,630 5,122 2,780 2,528 14,203 17,634 -78.97%
-
NP to SH 1,704 3,630 5,122 2,780 2,528 14,203 17,634 -78.97%
-
Tax Rate -80.51% -18.05% -20.74% -36.95% -25.65% -25.34% -14.03% -
Total Cost 140,572 105,342 88,754 76,810 53,236 21,254 8,536 548.39%
-
Net Worth 532,500 504,166 505,526 489,809 519,644 496,315 494,305 5.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 532,500 504,166 505,526 489,809 519,644 496,315 494,305 5.09%
NOSH 710,000 672,222 674,035 661,904 702,222 670,696 667,979 4.15%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.20% 3.33% 5.46% 3.49% 4.53% 40.06% 67.38% -
ROE 0.32% 0.72% 1.01% 0.57% 0.49% 2.86% 3.57% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 20.04 16.21 13.93 12.02 7.94 5.29 3.92 197.05%
EPS 0.24 0.54 0.76 0.42 0.36 2.12 2.64 -79.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.75 0.75 0.74 0.74 0.74 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 689,090
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.45 11.83 10.19 8.64 6.05 3.85 2.84 209.63%
EPS 0.18 0.39 0.56 0.30 0.27 1.54 1.91 -79.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.5473 0.5488 0.5317 0.5641 0.5388 0.5366 5.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.74 0.79 0.61 0.69 0.68 0.71 -
P/RPS 4.04 4.56 5.67 5.07 8.69 12.86 18.12 -63.26%
P/EPS 337.50 137.04 103.95 145.24 191.67 32.11 26.89 440.90%
EY 0.30 0.73 0.96 0.69 0.52 3.11 3.72 -81.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.99 1.05 0.82 0.93 0.92 0.96 8.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 23/02/11 15/11/10 16/08/10 17/05/10 24/02/10 24/11/09 -
Price 0.79 0.81 0.80 0.69 0.62 0.65 0.69 -
P/RPS 3.94 5.00 5.74 5.74 7.81 12.30 17.61 -63.17%
P/EPS 329.17 150.00 105.26 164.29 172.22 30.69 26.14 442.10%
EY 0.30 0.67 0.95 0.61 0.58 3.26 3.83 -81.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.08 1.07 0.93 0.84 0.88 0.93 8.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment